Deswell Industries, Inc.
NASDAQ:DSWL
2.35 (USD) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15.75 | 15.75 | 17.381 | 17.381 | 22.16 | 22.16 | 15.577 | 15.577 | 13.465 | 13.465 | 17.379 | 17.379 | 20.223 | 20.223 | 19.439 | 19.439 | 22.514 | 22.514 | 13.123 | 13.123 | 14.371 | 14.371 | 15.482 | 15.482 | 15.192 | 15.192 | 11.713 | 11.713 | 8.078 | 8.078 | 10.316 | 10.316 | 11.996 | 10.305 | 9.124 | 9.347 | 14.325 | 14.55 | 30.947 | 32.859 | 23.278 | 34.778 | 36.652 | 39.338 | 32.03 | 35.333 | 26.749 | 33.549 | 33.073 | 27.687 | 25.205 | 25.646 | 35.635 | 34.837 | 32.596 | 29.436 | 35.12 | 42.239 | 41.101 | 29.447 | 23.134 | 15.275 | 17.513 | 23.725 | 22.718 | 20.339 | 16.512 | 23.445 | 24.549 | 22.148 | 15.214 | 21.91 | 25.369 | 24.61 | 26.988 | 30.398 | 28.073 | 23.059 | 16.454 | 27.842 | 30.193 | 28.517 | 33.556 | 39.8 | 34.4 | 33.107 | 26.858 | 28.205 | 31.534 | 32.347 | 28.817 | 29.445 | 25.33 | 21.905 | 23.498 | 27.783 | 27.156 | 26.716 | 25.7 | 25.3 | 27.6 | 28.2 | 28.6 | 19.9 | 21.9 | 16.8 | 19.1 | 12 | 7.8 | 7.2 | 7.8 | 8.9 | 6.9 | 7.8 | 1.2 |
Kortetermijnbeleggingen
| 42.162 | 42.162 | 33.189 | 33.189 | 24.822 | 24.822 | 23.427 | 23.427 | 30.417 | 30.417 | 28.929 | 28.929 | 26.592 | 25.073 | 26.841 | 26.841 | 20.224 | 20.224 | 24.699 | 24.699 | 24.817 | 24.817 | 22.36 | 22.36 | 17.282 | 22.601 | 15.85 | 17.966 | 21.749 | 21.749 | 15.804 | 22.678 | 18.899 | 13.335 | 12.648 | 12.762 | 21.39 | 12.086 | 7.332 | 7.461 | 18.204 | 7.102 | 7.204 | 7.161 | 16.438 | 12.073 | 10.276 | 9.624 | 11.638 | 10.426 | 11.149 | 9.051 | 1.045 | 0 | 0 | 7.431 | 5.673 | 0.269 | 0.167 | 0.137 | 0.1 | 0.097 | 0.088 | 0.115 | 0.116 | 0.22 | 0.196 | 0.179 | 0.107 | 0.15 | 0.118 | 0.11 | 0.164 | 0.182 | 0.204 | 0.178 | 0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0.109 | 4.821 | 5.03 | 4.84 | 3.674 | 1.115 | 0.564 | 0.493 | 0.493 | 0 | 0 | 0 | 0.724 | 1.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 57.912 | 57.912 | 50.57 | 50.57 | 46.982 | 46.982 | 39.004 | 39.004 | 43.882 | 43.882 | 46.308 | 46.308 | 46.815 | 45.296 | 46.28 | 46.28 | 42.738 | 42.738 | 37.822 | 37.822 | 39.188 | 39.188 | 37.842 | 37.842 | 32.474 | 37.793 | 27.563 | 29.679 | 29.827 | 29.827 | 26.12 | 32.994 | 30.895 | 23.64 | 21.772 | 22.109 | 35.715 | 26.636 | 38.279 | 40.32 | 41.482 | 41.88 | 43.856 | 46.499 | 48.468 | 47.406 | 37.025 | 43.173 | 44.711 | 38.113 | 36.354 | 34.697 | 36.68 | 34.837 | 32.596 | 36.867 | 40.793 | 42.508 | 41.268 | 29.584 | 23.234 | 15.372 | 17.601 | 23.84 | 22.834 | 20.559 | 16.708 | 23.624 | 24.656 | 22.298 | 15.332 | 22.02 | 25.533 | 24.792 | 27.192 | 30.576 | 28.317 | 23.059 | 16.454 | 27.842 | 30.193 | 28.517 | 33.556 | 39.909 | 39.221 | 38.137 | 31.698 | 31.879 | 32.649 | 32.911 | 29.31 | 29.938 | 25.33 | 21.905 | 23.498 | 28.507 | 28.464 | 26.716 | 25.7 | 25.3 | 27.6 | 28.2 | 28.6 | 19.9 | 21.9 | 16.8 | 19.1 | 12 | 7.8 | 7.2 | 7.8 | 8.9 | 6.9 | 7.8 | 1.2 |
Nettovorderingen
| 12.182 | 11.986 | 16.799 | 16.799 | 15.704 | 15.704 | 22.077 | 22.077 | 18.195 | 18.195 | 17.502 | 17.502 | 14.708 | 14.708 | 14.017 | 14.017 | 12.301 | 12.301 | 21.568 | 21.568 | 16.165 | 15.734 | 19.288 | 19.288 | 15.912 | 15.912 | 15.023 | 15.023 | 13.159 | 13.159 | 11.057 | 11.057 | 9.466 | 11.971 | 12.183 | 12.204 | 9.577 | 10.769 | 11.484 | 9.918 | 7.926 | 10.126 | 11.009 | 10.495 | 8.291 | 10.888 | 14.559 | 12.286 | 13.204 | 14.701 | 15.796 | 17.13 | 17.687 | 20.152 | 21.878 | 18.48 | 15.148 | 17.257 | 17.289 | 18.763 | 22.227 | 27.804 | 23.679 | 23.673 | 22.796 | 25.33 | 28.506 | 26.357 | 23.916 | 27.009 | 30.318 | 26.589 | 18.318 | 23.495 | 23.513 | 24.642 | 25.111 | 32.392 | 29.534 | 22.781 | 19.084 | 21.83 | 19.587 | 19.956 | 17.05 | 22.515 | 22.027 | 19.433 | 17.316 | 17.547 | 18.611 | 18.118 | 16.205 | 17.994 | 19.721 | 12.287 | 10.771 | 11.349 | 11.5 | 9.3 | 7.8 | 7 | 7.8 | 11.7 | 10.1 | 8.7 | 4.7 | 6.3 | 6.1 | 5.8 | 5.4 | 4.1 | 5 | 5.3 | 4.4 |
Voorraad
| 12.134 | 12.129 | 14.774 | 14.774 | 17.325 | 17.325 | 20.696 | 20.696 | 23.819 | 23.819 | 20.992 | 20.992 | 16.193 | 16.193 | 10.164 | 10.164 | 8.578 | 8.578 | 10.863 | 10.863 | 13.03 | 13.03 | 12.97 | 12.97 | 12.933 | 12.933 | 13.211 | 13.211 | 10.688 | 10.688 | 9.912 | 9.912 | 8.114 | 9.3 | 10.11 | 10.987 | 10.828 | 9.531 | 10.365 | 10.908 | 11.012 | 11.56 | 12.486 | 11.727 | 11.376 | 12.77 | 15.241 | 15.871 | 15.852 | 16.206 | 16.795 | 18.99 | 19.517 | 19.777 | 20.605 | 18.614 | 15.808 | 16.028 | 16.327 | 17.6 | 21.445 | 27.368 | 31.296 | 26.309 | 26.462 | 28.654 | 27.812 | 29.489 | 29.495 | 29.313 | 31.277 | 25.532 | 21.845 | 23.096 | 22.916 | 19.634 | 21.136 | 21.481 | 21.525 | 21.935 | 16.174 | 16.497 | 14.649 | 13.943 | 14.784 | 13.216 | 13.736 | 13.064 | 13.225 | 12.949 | 12.7 | 12.071 | 12.034 | 12.247 | 12.059 | 12.213 | 10.932 | 8.946 | 7.3 | 6.7 | 5.9 | 5.5 | 6.6 | 8.4 | 6.4 | 6.8 | 5.6 | 5.6 | 5.3 | 3.4 | 3.2 | 2.9 | 2.7 | 2.5 | 2.4 |
Overige vlottende activa
| 1.027 | 1.228 | 1.179 | 1.179 | 1.149 | 1.149 | 2.032 | 2.032 | 2.211 | 1.926 | 3.42 | 3.42 | 2.79 | 2.489 | 1.608 | 1.608 | 1.752 | 1.752 | 2.012 | 2.012 | 1.575 | 2.006 | 1.951 | 1.951 | 2.529 | 2.267 | 1.976 | 1.976 | 2.419 | 2.419 | 1.921 | 1.921 | 2.436 | 1.947 | 2.048 | 2.266 | 2.12 | 1.922 | 1.689 | 1.578 | 1.474 | 1.504 | 1.085 | 1.319 | 1.031 | 1.132 | 7.662 | 4.55 | 1.436 | 5.113 | 5.46 | 5.478 | 1.677 | 2.396 | 3.003 | 2.5 | 1.095 | 1.361 | 1.702 | 3.137 | 2.874 | 3.078 | 8.591 | 3.704 | 1.809 | 5.534 | 6.11 | 7.031 | 2.276 | 5.346 | 5.458 | 5.288 | 5.684 | 6.164 | 5.968 | 5.848 | 5.801 | 5.332 | 5.983 | 5.111 | 3.342 | 4.297 | 6.173 | 8.633 | 5.014 | 6.258 | 8.635 | 10.052 | 6.282 | 5.994 | 5.496 | 4.51 | 3.821 | 6.565 | 4.317 | 4.077 | 4.424 | 3.799 | 4.7 | 5.1 | 7 | 6.2 | 4 | 5.4 | 4.8 | 5 | 5 | 5.1 | 4.5 | 4.7 | 4.2 | 3.1 | 3 | 1.4 | 1.7 |
Totaal vlottende activa
| 83.255 | 83.255 | 83.322 | 83.322 | 81.16 | 81.16 | 83.809 | 83.809 | 87.95 | 87.822 | 88.222 | 88.222 | 80.205 | 78.686 | 72.069 | 72.069 | 65.369 | 65.369 | 72.265 | 72.265 | 69.958 | 69.958 | 72.051 | 72.051 | 68.905 | 68.905 | 59.889 | 59.889 | 56.093 | 56.093 | 55.884 | 55.884 | 50.653 | 53.263 | 56.285 | 59.335 | 58.24 | 60.326 | 61.817 | 62.724 | 61.894 | 65.07 | 68.436 | 70.04 | 69.287 | 72.196 | 74.487 | 75.88 | 75.203 | 74.133 | 74.405 | 76.295 | 75.561 | 77.162 | 78.082 | 76.461 | 72.844 | 77.154 | 76.586 | 69.084 | 69.78 | 73.622 | 76.18 | 77.526 | 73.901 | 80.077 | 79.136 | 86.501 | 80.343 | 83.966 | 82.385 | 79.429 | 71.38 | 77.547 | 79.589 | 80.7 | 80.365 | 82.264 | 73.496 | 77.669 | 68.793 | 71.141 | 73.965 | 82.441 | 76.069 | 80.126 | 76.096 | 74.428 | 69.472 | 69.401 | 66.117 | 64.637 | 57.39 | 58.711 | 59.595 | 57.084 | 54.591 | 50.81 | 49.2 | 46.4 | 48.3 | 46.9 | 47 | 45.4 | 43.2 | 37.3 | 34.4 | 29 | 23.7 | 21.1 | 20.6 | 19 | 17.6 | 17 | 9.7 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 24.603 | 24.603 | 25.307 | 25.307 | 26.051 | 26.051 | 26.447 | 26.447 | 27.017 | 27.017 | 27.246 | 27.246 | 27.323 | 27.323 | 27.766 | 27.766 | 28.586 | 28.586 | 29.428 | 29.428 | 30.211 | 30.211 | 30.612 | 30.612 | 31.494 | 31.494 | 31.492 | 31.492 | 31.992 | 31.992 | 31.424 | 31.424 | 32.352 | 34.527 | 35.213 | 35.845 | 36.598 | 37.164 | 37.574 | 38.014 | 38.742 | 40.354 | 40.969 | 41.676 | 42.694 | 43.542 | 44.201 | 45.103 | 46.177 | 47.289 | 48.57 | 49.763 | 51.052 | 52.484 | 57.623 | 59.747 | 60.705 | 62.056 | 63.121 | 64.739 | 66.564 | 69.316 | 69.447 | 68.46 | 65.885 | 62.833 | 60.904 | 60.793 | 60.157 | 61.815 | 61.403 | 59.849 | 58.286 | 57.831 | 57.43 | 56.583 | 56.133 | 53.752 | 51.993 | 46.749 | 44.261 | 43.413 | 38.685 | 31.063 | 29.623 | 27.32 | 26.542 | 25.812 | 24.794 | 24.087 | 24.787 | 24.939 | 25.563 | 21.275 | 18.839 | 16.982 | 16.701 | 16.927 | 16.8 | 15.4 | 15.6 | 16.2 | 15.9 | 15.3 | 15.6 | 14.5 | 12.8 | 11.5 | 11.7 | 8.5 | 7.7 | 7.4 | 6.9 | 5.5 | 4.6 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.389 | 0.391 | 0.391 | 0.391 | 0.391 | 0.389 | 0.707 | 0.71 | 0.71 | 0.712 | 0.712 | 0.71 | 0 | 0 | 0 | 0.478 | 0 | 0 | 0 | 0.478 | 0 | 0 | 0 | 0.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.71 | 0.71 | 0.71 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.119 | 0.239 | 0.358 | 0.478 | 0.486 | 0.495 | 0.504 | 0 | 0.522 | 0.53 | 0.539 | 0.549 | 0.558 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 |
Goodwill en immateriële activa
| 0 | 0 | 28.047 | 0 | 28.957 | 0 | -0.231 | 0 | -0.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.392 | 0.389 | 0.391 | 0.391 | 0.391 | 0.391 | 0.389 | 0.707 | 0.71 | 0.71 | 0.712 | 0.712 | 0.71 | 0.71 | 0.71 | 0.71 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.119 | 0.239 | 0.358 | 0.478 | 0.486 | 0.495 | 0.504 | 0.513 | 0.522 | 0.53 | 0.539 | 0.549 | 0.558 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 |
Langetermijnbeleggingen
| 2.799 | 2.799 | 2.74 | 2.74 | 2.906 | 2.906 | 3.07 | 3.07 | 0.313 | 0.313 | 0.308 | 0.308 | 0.332 | 1.851 | 0 | 0 | 1.424 | 1.424 | 1.417 | 1.417 | 0 | 0 | 0 | 0 | 5.319 | 0 | 4.521 | 4.521 | 2.902 | 2.902 | 4.492 | 4.492 | 4.566 | 3.086 | 1.564 | 1.601 | 1.601 | 0 | 0 | 0 | -11.258 | -0.197 | -0.196 | -0.195 | -8.684 | -0.189 | 44.593 | 45.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0 | 0 | -0.746 | 0 | -0.23 | 0 | -0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.419 | 0 | 0.247 | 0 | 0.262 | 0 | 0.231 | 0 | 0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.197 | 0.196 | 0.195 | 0.192 | 0.189 | 0.187 | 0.187 | 0.187 | 0.159 | 0.159 | 0.157 | 0.154 | 0 | 0 | 0 | 0.07 | 0.421 | 0.746 | 0.746 | 0.746 | 0.23 | 0.23 | 0.23 | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0.225 | 0.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 0.419 | -28.047 | 0.247 | -28.957 | 0.262 | 0.231 | 0.231 | 0.572 | 0.259 | 0 | -27.554 | 0 | -29.174 | 0 | -27.766 | 0 | -30.01 | 0 | -30.845 | 0 | -30.211 | 0 | -30.612 | -5.319 | -31.494 | 0 | -36.013 | 0 | -34.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.258 | 0.197 | 0.196 | 0.195 | 8.684 | 0.189 | -44.593 | -45.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0.746 | 0 | 0.23 | 0 | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.294 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.072 | 0.5 | 1.3 | 0 | 0.3 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | -0.1 | 0 | -0.1 |
Totaal niet-vlottende activa
| 27.821 | 27.821 | 28.294 | 28.294 | 29.219 | 29.219 | 29.748 | 29.748 | 27.589 | 27.589 | 27.554 | 27.554 | 27.655 | 29.174 | 27.766 | 27.766 | 30.01 | 30.01 | 30.845 | 30.845 | 30.211 | 30.211 | 30.612 | 30.612 | 31.494 | 31.494 | 36.013 | 36.013 | 34.894 | 34.894 | 35.916 | 35.916 | 36.918 | 37.613 | 36.777 | 37.446 | 38.199 | 37.164 | 37.574 | 38.014 | 38.742 | 40.943 | 41.557 | 42.263 | 43.278 | 44.123 | 44.78 | 45.682 | 46.756 | 47.84 | 49.121 | 50.312 | 51.598 | 52.876 | 58.015 | 60.139 | 61.167 | 62.869 | 64.259 | 65.877 | 67.702 | 69.935 | 70.068 | 69.081 | 66.506 | 63.224 | 61.293 | 61.5 | 60.867 | 62.525 | 62.115 | 60.786 | 59.29 | 58.541 | 58.14 | 57.293 | 56.611 | 54.232 | 52.473 | 47.229 | 44.741 | 43.893 | 39.165 | 31.543 | 30.103 | 27.439 | 26.781 | 26.17 | 25.272 | 24.573 | 25.282 | 25.443 | 26.076 | 21.797 | 19.369 | 17.521 | 17.25 | 18.557 | 17.9 | 17.1 | 16 | 16.9 | 16.3 | 15.7 | 15.9 | 15 | 13.2 | 11.9 | 12.2 | 8.8 | 7.9 | 7.6 | 7.1 | 5.8 | 4.8 |
Totaal activa
| 111.076 | 111.076 | 111.616 | 111.616 | 110.379 | 110.379 | 113.557 | 113.557 | 115.539 | 115.411 | 115.776 | 115.776 | 107.86 | 107.86 | 99.835 | 99.835 | 95.379 | 95.379 | 103.11 | 103.11 | 100.169 | 100.169 | 102.663 | 102.663 | 100.399 | 100.399 | 95.902 | 95.902 | 90.987 | 90.987 | 91.8 | 91.8 | 87.571 | 90.876 | 93.062 | 96.781 | 96.439 | 97.49 | 99.391 | 100.738 | 100.636 | 106.013 | 109.993 | 112.303 | 112.565 | 116.319 | 119.267 | 121.562 | 121.959 | 121.973 | 123.526 | 126.607 | 127.159 | 130.038 | 136.097 | 136.6 | 134.011 | 140.023 | 140.845 | 134.961 | 137.482 | 143.557 | 146.248 | 146.607 | 140.407 | 143.301 | 140.429 | 148.001 | 141.21 | 146.491 | 144.5 | 140.215 | 130.67 | 136.088 | 137.729 | 137.993 | 136.976 | 136.496 | 125.969 | 124.898 | 113.534 | 115.034 | 113.13 | 113.984 | 106.172 | 107.565 | 102.877 | 100.598 | 94.744 | 93.974 | 91.399 | 90.08 | 83.466 | 80.508 | 78.964 | 74.605 | 71.841 | 69.367 | 67.1 | 63.5 | 64.3 | 63.8 | 63.3 | 61.1 | 59.1 | 52.3 | 47.6 | 40.9 | 35.9 | 29.9 | 28.5 | 26.6 | 24.7 | 22.8 | 14.5 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5.21 | 5.21 | 7.625 | 7.625 | 6.949 | 6.949 | 10.133 | 10.133 | 9.838 | 9.838 | 12.157 | 12.157 | 9.522 | 9.522 | 8.207 | 8.207 | 4.604 | 4.604 | 8.723 | 8.723 | 6.253 | 6.253 | 9.189 | 9.189 | 8.596 | 8.596 | 6.995 | 6.995 | 5.152 | 5.152 | 5.279 | 5.279 | 2.228 | 4.213 | 4.578 | 4.852 | 3.348 | 3.399 | 3.4 | 2.948 | 2.665 | 3.452 | 5.205 | 4.771 | 3.144 | 4.364 | 5.874 | 5.616 | 5.741 | 5.812 | 5.862 | 6.939 | 6.864 | 9.455 | 12.107 | 11.155 | 7.298 | 9.613 | 8.019 | 7.894 | 10.37 | 16.067 | 18.393 | 16.716 | 12.527 | 15.012 | 15.486 | 17.255 | 15.865 | 19.136 | 20.446 | 16.675 | 10.886 | 13.781 | 15.107 | 13.849 | 16.449 | 18.475 | 15.186 | 16.876 | 11.168 | 12.749 | 9.942 | 10.742 | 9.643 | 9.875 | 9.087 | 9.757 | 7.583 | 7.075 | 7.404 | 6.71 | 4.274 | 5.834 | 7.555 | 6.028 | 5.401 | 4.942 | 4 | 3.5 | 2.9 | 2.8 | 3.1 | 4.6 | 3.8 | 4.1 | 5 | 4.7 | 4.3 | 2 | 2.2 | 2.1 | 1.5 | 1.7 | 1.6 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.903 | 0.903 | 0 | 0 | 0 | 0.603 | 0 | 0 | 0 | 0 | 0 | 0.482 | 0.482 | 0.482 | 0.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.3 | 0.5 | 0.6 | 1.8 | 2.5 |
Belastingschulden
| 1.113 | 0 | 1.103 | 0 | 1.149 | 0 | 1.292 | 0 | 1.232 | 0 | 1.063 | 0 | 0.886 | 0 | 0.83 | 0 | 0.735 | 0 | 0.706 | 0 | 0.657 | 0 | 0.626 | 0 | 0.603 | 0 | 0.53 | 0 | 0.476 | 0 | 0.44 | 0 | 0.401 | 0.381 | 0.379 | 0.365 | 0.345 | 0.334 | 0.313 | 0.288 | 0.262 | 0.797 | 0.655 | 0.629 | 0.592 | 0.572 | 0.524 | 0.496 | 0.449 | 0.462 | 0.408 | 0.627 | 0.596 | 0 | 0 | 0 | 0.049 | 1.283 | 0.705 | 0.741 | 0.705 | 0.549 | 0.572 | 0 | 0.629 | 0 | 0 | 0 | 0.45 | 0.478 | 0 | 0 | 0.184 | 0 | 0 | 0 | 0.325 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 3.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 1.712 | 0 | 2.054 | 0 | 2.216 | 0 | 2.646 | 0 | 2.343 | 0 | 3.156 | 0 | 1.683 | 0 | 1.305 | 0 | 1.172 | 0 | 1.081 | 0 | 1.298 | 0 | 1.37 | 0 | 1.707 | 0 | 2.102 | 0 | 2.152 | 0 | 2.322 | 0 | 1.423 | 1.444 | 2.026 | 2.123 | 2.45 | 2.009 | 2.764 | 2.422 | 1.78 | 1.427 | 1.166 | 1.184 | 1.254 | 1.297 | 1.482 | 1.557 | 2.257 | 2.804 | 2.538 | 2.463 | 1.965 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0.746 | 0 | 0.23 | 0 | 0.23 | 0 | 0 | 0 | 0.783 | 4.802 | 0 | 0 | 0.294 | 0 | 0 | 0 | 0.868 | 0 | 0 | 0 | 0.759 | 0 | 0 | 0 | 0.494 | 0 | 0 | 0 | 3.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 8.395 | 11.22 | 8.775 | 11.932 | 9.932 | 13.297 | 10.336 | 14.274 | 10.561 | 14.136 | 10.039 | 14.258 | 9.123 | 11.692 | 8.239 | 10.374 | 8.967 | 9.702 | 7.806 | 9.593 | 8.636 | 9.293 | 7.481 | 9.477 | 7.439 | 9.749 | 9.619 | 10.149 | 7.006 | 8.745 | 9.113 | 9.553 | 8.134 | 7.743 | 8.692 | 9.18 | 8.683 | 8.33 | 9.126 | 8.628 | 6.319 | 8.314 | 7.929 | 8.408 | 5.999 | 5.329 | 5.423 | 8.165 | 5.823 | 5.497 | 6.082 | 6.25 | 6.447 | 7.833 | 7.657 | 6.709 | 4.766 | 5.565 | 8.597 | 6.147 | 6.1 | 6.652 | 6.718 | 6.198 | 5.994 | 6.977 | 6.178 | 6.871 | 5.356 | 4.802 | 5.068 | 3.771 | 5.196 | 6.325 | 6.164 | 6.606 | 6.015 | 5.719 | 7.095 | 5.846 | 4.619 | 5.695 | 8.44 | 9.18 | 4.257 | 5.706 | 5.581 | 5.38 | 6.485 | 7.573 | 6.834 | 5.59 | 5.76 | 6.055 | 4.697 | 3.835 | 4.463 | 4.375 | 4.4 | 3.8 | 4.3 | 4.8 | 4.1 | 4.8 | 3.4 | 3.7 | 2.4 | 2.9 | 2.9 | 1.3 | 1 | 1.1 | 1.4 | 0.1 | 0.7 |
Totaal kortlopende verplichtingen
| 16.43 | 16.43 | 19.557 | 19.557 | 20.246 | 20.246 | 24.407 | 24.407 | 23.974 | 23.974 | 26.415 | 26.415 | 21.214 | 21.214 | 18.581 | 18.581 | 14.306 | 14.306 | 18.316 | 18.316 | 15.546 | 15.546 | 18.666 | 18.666 | 19.12 | 18.345 | 17.144 | 17.144 | 14.786 | 13.897 | 14.832 | 14.832 | 10.763 | 12.337 | 13.649 | 14.397 | 12.376 | 12.063 | 12.839 | 11.864 | 11.026 | 12.563 | 13.789 | 13.808 | 10.989 | 11.562 | 13.303 | 15.834 | 14.27 | 14.575 | 14.89 | 16.279 | 15.872 | 17.288 | 19.764 | 17.864 | 12.996 | 16.461 | 17.321 | 14.782 | 17.175 | 23.268 | 25.683 | 22.914 | 19.15 | 21.989 | 21.664 | 24.126 | 21.671 | 24.416 | 25.514 | 20.446 | 16.266 | 20.106 | 21.271 | 20.455 | 22.789 | 25.097 | 23.184 | 22.722 | 15.917 | 18.444 | 18.985 | 19.922 | 17.846 | 15.581 | 14.668 | 15.137 | 14.55 | 15.13 | 14.72 | 12.782 | 10.034 | 11.889 | 12.252 | 9.863 | 9.864 | 9.317 | 8.4 | 7.3 | 7.2 | 7.6 | 7.5 | 9.4 | 7.2 | 7.8 | 7.4 | 7.6 | 7.3 | 3.4 | 3.5 | 3.7 | 3.5 | 3.6 | 4.8 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 0.1 | 0.3 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.659 | 0 | 0 | 0 | 0.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.476 | 0 | 0.447 | 0 | 0.484 | 0 | 0.526 | 0 | 0.659 | 0 | 0.923 | 0 | 0.957 | 0 | 0.832 | 0 | 0.751 | 0 | 0.631 | 0 | 0.659 | 0 | 0.596 | 0 | 0.775 | 0 | 0 | 0 | 0.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | 0 | 0.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | 0 | 0 | 0 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0.1 | 0 |
Totaal niet-vlottende verplichtingen
| 0.476 | 0 | 0.447 | 0 | 0.484 | 0.484 | 0.526 | 0 | 0.659 | 0 | 0.923 | 0 | 0.957 | 0 | 0.832 | 0 | 0.751 | 0 | 0.631 | 0 | 0.659 | 0 | 0.596 | 0 | 0.775 | 0 | 9.097 | 0 | 7.304 | 0 | 7.601 | 0 | 3.651 | 5.657 | 6.604 | 6.975 | 5.798 | 5.408 | 6.164 | 5.37 | 4.445 | 4.879 | 6.371 | 5.955 | 4.398 | 5.661 | 7.356 | 7.173 | 7.998 | 8.616 | 8.4 | 9.402 | 8.829 | 9.455 | 12.107 | 11.155 | 7.298 | 9.613 | 8.019 | 7.894 | 10.37 | 16.067 | 18.393 | 16.716 | 12.527 | 15.012 | 15.486 | 17.255 | 15.865 | 19.136 | 20.446 | 16.675 | 10.886 | 13.781 | 15.107 | 13.849 | 16.449 | 19.378 | 16.089 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.1 | 3.5 | 2.9 | 2.8 | 3.4 | 4.6 | 3.8 | 4.1 | 5 | 4.7 | 4.4 | 2.1 | 0.1 | -0.1 | 1.6 | 0.2 | 0.3 |
Totaal passiva
| 16.906 | 16.43 | 20.004 | 19.557 | 20.73 | 20.73 | 24.933 | 24.407 | 24.633 | 23.974 | 27.338 | 26.415 | 22.171 | 21.214 | 19.413 | 18.581 | 15.057 | 14.306 | 18.947 | 18.316 | 16.205 | 15.546 | 19.262 | 18.666 | 19.12 | 18.345 | 17.144 | 17.144 | 14.786 | 13.897 | 14.832 | 14.832 | 10.763 | 12.337 | 13.649 | 14.397 | 12.376 | 12.063 | 12.839 | 11.864 | 11.026 | 12.563 | 13.789 | 13.808 | 10.989 | 11.562 | 13.303 | 15.834 | 14.27 | 14.575 | 14.89 | 16.279 | 15.872 | 17.288 | 19.764 | 17.864 | 12.996 | 16.461 | 17.321 | 14.782 | 17.175 | 23.268 | 25.683 | 22.914 | 19.15 | 21.989 | 21.664 | 24.126 | 21.671 | 24.416 | 25.514 | 20.446 | 16.266 | 20.106 | 21.271 | 20.455 | 22.789 | 25.097 | 23.184 | 22.737 | 15.932 | 18.459 | 19 | 19.937 | 17.861 | 15.596 | 14.683 | 15.152 | 14.565 | 15.145 | 14.735 | 12.797 | 10.049 | 11.904 | 12.267 | 9.878 | 9.879 | 9.332 | 8.5 | 7.3 | 7.2 | 7.6 | 7.5 | 9.4 | 7.2 | 7.8 | 7.4 | 7.6 | 7.3 | 3.4 | 3.6 | 3.6 | 5.1 | 3.8 | 5.1 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 53.202 | 53.202 | 53.202 | 53.202 | 53.202 | 53.202 | 53.202 | 53.202 | 53.202 | 53.202 | 53.202 | 53.202 | 53.143 | 53.143 | 53.143 | 53.143 | 53.143 | 53.143 | 53.143 | 53.143 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 53.063 | 52.457 | 52.443 | 52.443 | 52.443 | 51.582 | 50.816 | 0 | 0 | 50.816 | 0 | 0 | 0 | 50.803 | 50.803 | 50.795 | 50.199 | 49.923 | 49.923 | 49.923 | 49.923 | 49.923 | 49.923 | 49.923 | 49.923 | 43.432 | 42.393 | 42.817 | 42.198 | 42.074 | 41.254 | 41.254 | 41.254 | 41.043 | 39.068 | 37.19 | 30.66 | 29.98 | 29.98 | 29.874 | 29.134 | 29.066 | 28.247 | 0.057 | 0.057 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.054 | 0.054 | 0.053 | 0.053 | 0.055 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 30.5 | 30.5 | 27.942 | 27.942 | 25.979 | 25.979 | 24.954 | 24.954 | 27.236 | 27.108 | 24.768 | 24.768 | 22.062 | 22.062 | 16.795 | 16.795 | 16.695 | 16.695 | 20.536 | 20.536 | 20.401 | 20.401 | 19.838 | 19.838 | 17.716 | 17.716 | 15.195 | 15.195 | 12.638 | 12.638 | 13.097 | 13.097 | 12.948 | 14.667 | 15.534 | 18.471 | 20.13 | 21.482 | 22.615 | 25.12 | 25.909 | 29.833 | 32.076 | 34.456 | 37.014 | 39.85 | 40.909 | 41.558 | 44.038 | 45.075 | 45.308 | 46.708 | 47.443 | 48.906 | 52.491 | 54.898 | 57.177 | 59.731 | 60.168 | 57.044 | 57.297 | 57.338 | 57.614 | 61.184 | 59.891 | 61.538 | 60.162 | 63.666 | 60.555 | 61.545 | 60.479 | 61.511 | 58.108 | 59.745 | 59.752 | 61.88 | 58.729 | 57.935 | 55.997 | 56.775 | 52.78 | 52.265 | 50.917 | 50.983 | 46.629 | 49.342 | 47.213 | 46.764 | 43.073 | 41.532 | 39.445 | 40.347 | 36.978 | 34.488 | 32.667 | 31.598 | 28.878 | 26.973 | 25.8 | 21 | 23.4 | 25.5 | 25.1 | 21.8 | 19.8 | 0 | 17.2 | 13.2 | 13 | 11.5 | 10.9 | 9.3 | 9.8 | 8 | 6.5 |
Overige gereserveerde algehele resultaten
| 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.305 | 5.317 | 5.324 | 5.358 | 5.378 | 5.39 | 5.382 | 5.398 | 5.345 | 5.246 | 5.18 | 5.176 | 5.288 | 5.515 | 5.134 | 4.521 | 4.57 | 3.791 | 4.796 | 5.088 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.316 | 5.319 | 5.319 | 4.877 | 3.734 | 2.447 | 1.276 | 1.276 | 1.106 | 2.272 | 1.146 | 1.146 | 0.436 | 0.436 | 0.436 | -30.088 | -30.088 | -25.702 | -25.702 | -25.702 | -25.702 | -26.943 | -26.943 | -26.943 | -26.943 | -23.025 | -23.025 | -23.025 | -23.025 | -18.952 | -18.952 | -18.952 | -18.952 | 0 | -15.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5.152 | 5.152 | 5.152 | 5.152 | 5.152 | 5.152 | 5.152 | 5.152 | 5.152 | 5.152 | 5.152 | 5.152 | 5.168 | 5.168 | 5.168 | 5.168 | 5.168 | 5.168 | 5.168 | 5.168 | 5.184 | 5.184 | 5.184 | 5.184 | 5.184 | 5.184 | 5.184 | 5.184 | 5.184 | 5.184 | 5.492 | 5.492 | 5.492 | 5.492 | 5.492 | 5.492 | 10.87 | 5.492 | 5.492 | 5.293 | 10.638 | 5.308 | 5.885 | 6.406 | 12.119 | 6.949 | 59.921 | 59.649 | 8.265 | 58.532 | 58.532 | 7.716 | 105.971 | 58.528 | 58.526 | 7.719 | 58.522 | 7.72 | 7.841 | 7.896 | 13.087 | 7.709 | 7.709 | 7.709 | 11.443 | 7.404 | 7.404 | 7.429 | 7.601 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 37.058 | 37.058 | 32.672 | 32.672 | 32.672 | 32.672 | 33.913 | 33.913 | 33.913 | 33.913 | 53.706 | 52.697 | 50.568 | 49.547 | 45.846 | 45.846 | 45.847 | 45.795 | 24.227 | 39.493 | 24.069 | 24.1 | 24.098 | 24 | 26.8 | 25.4 | 22.4 | 22.5 | 22.5 | 25.4 | 38.3 | 18.2 | 16.3 | 12.3 | 12.2 | 11.8 | 11.8 | 9.8 | 9.8 | 2 |
Totaal eigen vermogen van aandeelhouders
| 94.17 | 94.17 | 91.612 | 91.612 | 89.649 | 89.649 | 88.624 | 88.624 | 90.906 | 90.778 | 88.438 | 88.438 | 85.689 | 85.689 | 80.422 | 80.422 | 80.322 | 80.322 | 84.163 | 84.163 | 83.964 | 83.964 | 83.401 | 83.401 | 81.279 | 81.279 | 78.758 | 78.758 | 76.201 | 76.201 | 76.968 | 76.968 | 76.808 | 78.539 | 79.413 | 82.384 | 84.063 | 85.427 | 86.552 | 88.874 | 89.61 | 93.45 | 96.204 | 98.495 | 101.576 | 104.757 | 105.964 | 105.728 | 107.689 | 107.398 | 108.636 | 110.328 | 111.287 | 112.75 | 116.333 | 118.736 | 121.015 | 123.562 | 123.524 | 120.179 | 120.307 | 120.289 | 120.565 | 123.693 | 121.257 | 121.312 | 118.765 | 115.803 | 111.655 | 113.604 | 110.793 | 111.701 | 106.768 | 108.405 | 108.412 | 109.893 | 104.767 | 102.095 | 93.627 | 93.725 | 89.73 | 89.109 | 87.021 | 87.019 | 81.846 | 80.08 | 76.942 | 74.363 | 69.651 | 68.482 | 66.395 | 67.298 | 63.877 | 58.769 | 56.948 | 55.72 | 53.031 | 51.126 | 49.9 | 47.9 | 48.8 | 47.9 | 47.6 | 44.3 | 45.2 | 38.3 | 35.4 | 29.5 | 25.3 | 23.7 | 22.7 | 21.1 | 19.6 | 17.8 | 8.5 |
Totaal eigen vermogen
| 94.17 | 94.17 | 91.612 | 91.612 | 89.649 | 89.649 | 88.624 | 88.624 | 90.906 | 90.778 | 88.438 | 88.438 | 85.689 | 85.689 | 80.422 | 80.422 | 80.322 | 80.322 | 84.163 | 84.163 | 83.964 | 83.964 | 83.401 | 83.401 | 81.279 | 81.279 | 78.758 | 78.758 | 76.201 | 76.201 | 76.968 | 76.968 | 76.808 | 78.539 | 79.413 | 82.384 | 84.063 | 85.427 | 86.552 | 88.874 | 89.61 | 93.45 | 96.204 | 98.495 | 101.576 | 104.757 | 105.964 | 105.728 | 107.689 | 107.398 | 108.636 | 110.328 | 111.287 | 112.75 | 116.333 | 118.736 | 121.015 | 123.562 | 123.524 | 120.179 | 120.307 | 120.289 | 120.565 | 123.693 | 121.257 | 121.312 | 118.765 | 123.875 | 119.539 | 122.075 | 118.986 | 119.769 | 114.404 | 115.982 | 116.458 | 117.538 | 114.187 | 111.399 | 102.785 | 102.161 | 97.602 | 96.575 | 94.13 | 94.047 | 88.311 | 91.969 | 88.194 | 85.446 | 80.179 | 78.829 | 76.664 | 77.283 | 73.417 | 68.604 | 66.697 | 64.727 | 61.962 | 60.035 | 58.6 | 56.2 | 57.1 | 56.2 | 55.8 | 51.7 | 51.9 | 44.5 | 40.2 | 33.3 | 28.6 | 26.5 | 24.9 | 23 | 19.6 | 19 | 9.4 |
Totaal passiva en aandeelhoudersvermogen
| 111.076 | 110.6 | 111.616 | 111.169 | 110.379 | 110.379 | 113.557 | 113.557 | 115.539 | 114.752 | 115.776 | 114.853 | 107.86 | 106.903 | 99.835 | 99.003 | 95.379 | 94.628 | 103.11 | 102.479 | 100.169 | 99.51 | 102.663 | 102.067 | 100.399 | 99.624 | 95.902 | 95.902 | 90.987 | 90.098 | 91.8 | 91.8 | 87.571 | 90.876 | 93.062 | 96.781 | 96.439 | 97.49 | 99.391 | 100.738 | 100.636 | 106.013 | 109.993 | 112.303 | 112.565 | 116.319 | 119.267 | 121.562 | 121.959 | 121.973 | 123.526 | 126.607 | 127.159 | 130.038 | 136.097 | 136.6 | 134.011 | 140.023 | 140.845 | 134.961 | 137.482 | 143.557 | 146.248 | 146.607 | 140.407 | 143.301 | 140.429 | 148.001 | 141.21 | 146.491 | 144.5 | 140.215 | 130.67 | 136.088 | 137.729 | 137.993 | 136.976 | 136.496 | 125.969 | 124.898 | 113.534 | 115.034 | 113.13 | 113.984 | 106.172 | 107.565 | 102.877 | 100.598 | 94.744 | 93.974 | 91.399 | 90.08 | 83.466 | 80.508 | 78.964 | 74.605 | 71.841 | 69.367 | 67.1 | 63.5 | 64.3 | 63.8 | 63.3 | 61.1 | 59.1 | 52.3 | 47.6 | 40.9 | 35.9 | 29.9 | 28.5 | 26.6 | 24.7 | 22.8 | 14.5 |